XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information - Schedule of Segment Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Segment Reporting Information [Line Items]        
Revenue $ 31,198 $ 32,070 $ 91,397 $ 91,817
Programming and production 8,655 10,216 24,646 27,000
Marketing and promotion 2,196 1,989 6,435 5,929
Depreciation (2,353) (2,219) (6,934) (6,548)
Amortization (1,666) (1,659) (5,089) (4,421)
Interest expense (1,128) (1,037) (3,283) (3,065)
Investment and other income (loss), net 61 (3) 9,705 (140)
Income before income taxes 4,468 4,819 23,607 15,099
Operating Segments        
Segment Reporting Information [Line Items]        
Revenue 32,483 33,637 95,375 95,803
Adjusted EBITDA 10,163 10,259 30,985 30,774
Operating Segments | External Customers        
Segment Reporting Information [Line Items]        
Revenue 30,509 31,434 89,364 89,802
Operating Segments | Residential Connectivity & Platforms        
Segment Reporting Information [Line Items]        
Revenue 17,601 17,866 53,057 53,558
Programming and production 3,952 4,102 12,057 12,756
Other 7,095 6,860 20,446 19,943
Adjusted EBITDA 6,554 6,904 20,554 20,859
Operating Segments | Residential Connectivity & Platforms | External Customers        
Segment Reporting Information [Line Items]        
Revenue 17,582 17,807 52,981 53,431
Operating Segments | Business Services Connectivity        
Segment Reporting Information [Line Items]        
Revenue 2,576 2,425 7,647 7,253
Other 1,122 1,034 3,327 3,117
Adjusted EBITDA 1,454 1,391 4,320 4,137
Operating Segments | Business Services Connectivity | External Customers        
Segment Reporting Information [Line Items]        
Revenue 2,570 2,419 7,629 7,236
Operating Segments | Media        
Segment Reporting Information [Line Items]        
Revenue 6,589 8,231 19,470 20,926
Programming and production 4,297 5,917 11,860 13,652
Marketing and promotion 321 470 947 1,071
Other 1,140 1,194 3,344 3,371
Adjusted EBITDA 832 650 3,318 2,832
Operating Segments | Media | External Customers        
Segment Reporting Information [Line Items]        
Revenue 5,347 6,926 15,785 17,338
Operating Segments | Studios        
Segment Reporting Information [Line Items]        
Revenue 3,000 2,826 8,258 7,822
Programming and production 1,959 1,818 5,519 5,176
Marketing and promotion 436 301 1,280 1,126
Other 240 240 711 685
Adjusted EBITDA 365 468 749 835
Operating Segments | Studios | External Customers        
Segment Reporting Information [Line Items]        
Revenue 2,294 1,993 6,027 5,555
Operating Segments | Theme Parks        
Segment Reporting Information [Line Items]        
Revenue 2,717 2,289 6,943 6,243
Other 1,759 1,442 4,898 4,132
Adjusted EBITDA 958 847 2,045 2,111
Operating Segments | Theme Parks | External Customers        
Segment Reporting Information [Line Items]        
Revenue 2,717 2,289 6,942 6,242
Intersegment Eliminations        
Segment Reporting Information [Line Items]        
Revenue 1,974 2,203 6,011 6,001
Intersegment Eliminations | Residential Connectivity & Platforms        
Segment Reporting Information [Line Items]        
Revenue 19 59 76 127
Intersegment Eliminations | Business Services Connectivity        
Segment Reporting Information [Line Items]        
Revenue 6 6 17 17
Intersegment Eliminations | Media        
Segment Reporting Information [Line Items]        
Revenue 1,242 1,305 3,685 3,588
Intersegment Eliminations | Studios        
Segment Reporting Information [Line Items]        
Revenue 706 833 2,231 2,268
Intersegment Eliminations | Theme Parks        
Segment Reporting Information [Line Items]        
Revenue 0 0 1 1
Other revenue        
Segment Reporting Information [Line Items]        
Revenue 752 686 2,221 2,181
Other revenue | Media, Studios and Theme Parks headquarters and other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (271) (200) (789) (642)
Other revenue | Corporate and other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (388) (300) (1,142) (881)
Eliminations        
Segment Reporting Information [Line Items]        
Revenue (2,036) (2,253) (6,198) (6,167)
Adjusted EBITDA 50 $ (21) 153 $ 22
Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Transaction and transaction-related costs $ 116   $ 248